[SUBUR] QoQ Cumulative Quarter Result on 31-Oct-2011 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
21-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- -68.62%
YoY- 7.97%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 665,844 497,800 308,888 151,217 627,844 486,222 341,559 56.11%
PBT 47,145 32,563 22,547 14,406 48,137 31,480 21,200 70.45%
Tax -12,805 -8,249 -5,742 -3,605 -13,712 -7,642 -5,765 70.31%
NP 34,340 24,314 16,805 10,801 34,425 23,838 15,435 70.50%
-
NP to SH 34,340 24,314 16,805 10,801 34,425 23,838 15,435 70.50%
-
Tax Rate 27.16% 25.33% 25.47% 25.02% 28.49% 24.28% 27.19% -
Total Cost 631,504 473,486 292,083 140,416 593,419 462,384 326,124 55.41%
-
Net Worth 656,497 645,487 637,950 639,780 628,646 618,997 609,870 5.03%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 656,497 645,487 637,950 639,780 628,646 618,997 609,870 5.03%
NOSH 188,108 188,188 188,185 188,170 188,217 188,145 188,231 -0.04%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 5.16% 4.88% 5.44% 7.14% 5.48% 4.90% 4.52% -
ROE 5.23% 3.77% 2.63% 1.69% 5.48% 3.85% 2.53% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 353.97 264.52 164.14 80.36 333.57 258.43 181.46 56.18%
EPS 18.25 12.92 8.93 5.74 18.29 12.67 8.20 70.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.49 3.43 3.39 3.40 3.34 3.29 3.24 5.08%
Adjusted Per Share Value based on latest NOSH - 188,170
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 318.59 238.18 147.79 72.35 300.40 232.64 163.43 56.11%
EPS 16.43 11.63 8.04 5.17 16.47 11.41 7.39 70.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1411 3.0885 3.0524 3.0612 3.0079 2.9617 2.918 5.03%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.35 2.65 2.43 2.36 2.55 3.01 2.25 -
P/RPS 0.66 1.00 1.48 2.94 0.76 1.16 1.24 -34.34%
P/EPS 12.87 20.51 27.21 41.11 13.94 23.76 27.44 -39.66%
EY 7.77 4.88 3.67 2.43 7.17 4.21 3.64 65.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.77 0.72 0.69 0.76 0.91 0.69 -1.94%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 26/09/12 22/06/12 23/03/12 21/12/11 22/09/11 24/06/11 23/03/11 -
Price 2.45 2.45 2.56 2.37 2.05 2.79 2.87 -
P/RPS 0.69 0.93 1.56 2.95 0.61 1.08 1.58 -42.46%
P/EPS 13.42 18.96 28.67 41.29 11.21 22.02 35.00 -47.25%
EY 7.45 5.27 3.49 2.42 8.92 4.54 2.86 89.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.76 0.70 0.61 0.85 0.89 -14.80%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment